DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.09
Today's Fair Value
$7.15 -60.48%
Margin of Safety
-153.01%
Projected Value (5Y)
$11.51 -36.37%
Dividends Paid (5Y)
$7.02
DCF Inputs
Scenario
%
Regression: -3.47% | CAGR (5y): -16.03%
%
Regression: 1.4% | CAGR (5y): -0.8%
%
Regression: -1.29% | CAGR (5y): 6.23%
Capped at 30.00x (Historical 5y: 14.26x)
%